MATERIALS ANALYSIS TECHNOLOGY INC. Financials Materials Analysis Technology Inc.
Equities
3587
TW0003587002
Semiconductor Equipment & Testing
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 276 TWD | +0.18% |
|
-4.17% | +18.71% |
| 07-05 | Materials Analysis Technology Inc. Announces Change of Research and Development Officer | CI |
| 06-18 | Materials Analysis Technology Inc. Approves Cash Dividend, Payable on August 15, 2024 | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 5,278 | 9,783 | 9,352 | 15,286 | 18,109 | - |
| Enterprise Value (EV) 1 | 5,278 | 9,050 | 9,560 | 14,633 | 17,838 | 17,553 |
| P/E ratio | - | 16.8 x | 15 x | 21.9 x | 22.6 x | 16.5 x |
| Yield | - | 3.18% | - | 3.44% | 3.1% | 4.24% |
| Capitalization / Revenue | 1.72 x | 2.91 x | 2.35 x | 3.18 x | 3.19 x | 2.64 x |
| EV / Revenue | 1.72 x | 2.69 x | 2.41 x | 3.04 x | 3.14 x | 2.56 x |
| EV / EBITDA | 4.68 x | 6.28 x | 5.94 x | 7.77 x | 7.92 x | 6.32 x |
| EV / FCF | - | 17.2 x | -17.9 x | 24.1 x | 62.2 x | 19.7 x |
| FCF Yield | - | 5.82% | -5.59% | 4.15% | 1.61% | 5.06% |
| Price to Book | - | 3 x | 2.65 x | 3.35 x | 3.82 x | 3.56 x |
| Nbr of stocks (in thousands) | 62,313 | 62,313 | 61,731 | 65,745 | 66,092 | - |
| Reference price 2 | 84.70 | 157.0 | 151.5 | 232.5 | 276.0 | 276.0 |
| Announcement Date | 3/19/21 | 3/18/22 | 3/28/23 | 3/8/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3,062 | 3,361 | 3,974 | 4,809 | 5,675 | 6,870 |
| EBITDA 1 | 1,129 | 1,442 | 1,611 | 1,883 | 2,253 | 2,778 |
| EBIT 1 | 443.5 | 669.8 | 733.6 | 790.3 | 991 | 1,342 |
| Operating Margin | 14.48% | 19.93% | 18.46% | 16.43% | 17.46% | 19.54% |
| Earnings before Tax (EBT) 1 | - | 702.3 | 785 | 836.7 | 1,034 | 1,381 |
| Net income 1 | - | 586.5 | 627.5 | 686.2 | 805 | 1,088 |
| Net margin | - | 17.45% | 15.79% | 14.27% | 14.19% | 15.85% |
| EPS 2 | - | 9.350 | 10.12 | 10.61 | 12.23 | 16.70 |
| Free Cash Flow 1 | - | 527.1 | -534.3 | 607 | 287 | 889 |
| FCF margin | - | 15.68% | -13.44% | 12.62% | 5.06% | 12.94% |
| FCF Conversion (EBITDA) | - | 36.56% | - | 32.23% | 12.74% | 32% |
| FCF Conversion (Net income) | - | 89.86% | - | 88.46% | 35.65% | 81.67% |
| Dividend per Share 2 | - | 5.000 | - | 8.000 | 8.560 | 11.69 |
| Announcement Date | 3/19/21 | 3/18/22 | 3/28/23 | 3/8/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 914.2 | 894 | 889.6 | 1,052 | 1,139 | 1,141 | 1,214 | 1,222 | 1,232 | 1,206 | 1,352 | 1,487 | 1,671 |
| EBITDA 1 | - | - | - | - | - | - | - | - | 446.5 | 466.5 | 508 | 606 | 665 |
| EBIT 1 | 175.8 | 149.3 | 142.3 | 200.6 | 241.4 | 191.1 | 258.5 | 191.5 | 149.1 | 158.6 | 221.5 | 290 | 349 |
| Operating Margin | 19.23% | 16.7% | 16% | 19.07% | 21.2% | 16.75% | 21.3% | 15.67% | 12.1% | 13.15% | 16.38% | 19.5% | 20.89% |
| Earnings before Tax (EBT) 1 | 221.8 | 159.5 | 150.1 | 224.5 | 250.9 | 191.6 | 266.7 | 210.1 | 168.4 | 176.1 | 228.5 | 300 | 357 |
| Net income 1 | 185 | 127.2 | 102 | 183.3 | 215.2 | 151.5 | 206.9 | 173.2 | 154.6 | 138.8 | 181 | 233 | 277 |
| Net margin | 20.24% | 14.23% | 11.46% | 17.43% | 18.9% | 13.27% | 17.05% | 14.17% | 12.55% | 11.51% | 13.38% | 15.67% | 16.58% |
| EPS 2 | 2.930 | 2.010 | 1.630 | 2.940 | 3.480 | 2.450 | 3.330 | 2.620 | 2.360 | 2.110 | 2.360 | 3.510 | 4.170 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/18/22 | 5/13/22 | 8/5/22 | 11/1/22 | 3/28/23 | 5/11/23 | 8/4/23 | 11/3/23 | 3/8/24 | 5/3/24 | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 208 | - | - | - |
| Net Cash position 1 | - | 733 | - | 653 | 271 | 557 |
| Leverage (Debt/EBITDA) | - | - | 0.129 x | - | - | - |
| Free Cash Flow 1 | - | 527 | -534 | 607 | 287 | 889 |
| ROE (net income / shareholders' equity) | 13.6% | 18.9% | 18.4% | 17.1% | 17.3% | 22.5% |
| ROA (Net income/ Total Assets) | 8.86% | 12.1% | 10.3% | 9.53% | 10.5% | 13.4% |
| Assets 1 | - | 4,863 | 6,107 | 7,198 | 7,667 | 8,154 |
| Book Value Per Share 2 | - | 52.30 | 57.10 | 69.50 | 72.30 | 77.60 |
| Cash Flow per Share 2 | - | - | - | 28.50 | 25.50 | 34.90 |
| Capex 1 | 610 | 989 | 1,833 | 1,235 | 1,350 | 1,370 |
| Capex / Sales | 19.91% | 29.43% | 46.11% | 25.69% | 23.79% | 19.94% |
| Announcement Date | 3/19/21 | 3/18/22 | 3/28/23 | 3/8/24 | - | - |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
276
TWD
Average target price
330
TWD
Spread / Average Target
+19.57%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +18.71% | 559M | |
| +44.89% | 424B | |
| +36.49% | 140B | |
| +42.86% | 104B | |
| +32.96% | 23.78B | |
| +21.18% | 21.89B | |
| +29.04% | 10.57B | |
| +32.69% | 9.62B | |
| +55.84% | 6.08B | |
| +89.36% | 5.93B |
- Stock Market
- Equities
- 3587 Stock
- Financials Materials Analysis Technology Inc.
